| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 15.36M | $ 11.51M | $ 11.11M | $ 15.51M | $ 3.46M |
| Gross Profit | $ 15.24M | $ 10.92M | $ 10.53M | $ 15.10M | $ 3.13M |
| Operating Income | $ -1.07M | $ 23.50M | $ -2.46M | $ 3.65M | $ 2.66M |
| EBITDA | $ -972.00K | $ -134.00K | $ -746.00K | $ 3.80M | $ -928.00K |
| Net Income | $ 1.53M | $ -239.00K | $ -822.00K | $ 3.74M | $ 2.76M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 10.33M | $ 12.14M | $ 10.25M | $ 15.02M | $ 11.81M |
| Total Assets | $ 50.69M | $ 42.17M | $ 41.90M | $ 41.10M | $ 38.87M |
| Total Debt | $ 620.00K | $ 616.00K | $ 590.00K | $ 703.00K | $ 447.00K |
| Net Debt | $ -9.71M | $ -11.53M | $ -9.66M | $ -8.76M | $ -11.36M |
| Total Liabilities | $ 9.13M | $ 10.36M | $ 9.48M | $ 7.68M | $ 9.30M |
| Stockholders' Equity | $ 41.69M | $ 31.96M | $ 32.44M | $ 33.32M | $ 29.56M |
| Cash Flow | |||||
| Free Cash Flow | $ 878.00K | $ 1.96M | $ 1.63M | $ 2.64M | $ -948.00K |
| Operating Cash Flow | $ 878.00K | $ 1.96M | $ 1.68M | $ 2.71M | $ -935.00K |
| Investing Cash Flow | $ 183.00K | $ 1.06M | $ 1.12M | $ -7.77M | $ 9.40M |
| Financing Cash Flow | $ -4.39M | $ -364.00K | $ -52.00K | $ -21.00K | $ -2.00K |